[PJBUMI] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PJBUMI] PJBUMI BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -41.83%
YoY- -352.66%
Quarter Report
Latest QR
Upcoming QR
PJBUMI's Result
PJBUMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 16,036 20,584 17,536 17,380 30,843 33,980 34,290 -39.66%
PBT -17,056 -11,757 -14,108 -15,584 -14,010 -6,921 -2,374 270.99%
Tax -1,058 0 0 0 3,022 -1,797 -2,696 -46.30%
NP -18,114 -11,757 -14,108 -15,584 -10,988 -8,718 -5,070 133.16%
-
NP to SH -18,114 -11,757 -14,108 -15,584 -10,988 -8,718 -5,070 133.16%
-
Tax Rate - - - - - - - -
Total Cost 34,150 32,341 31,644 32,964 41,831 42,698 39,360 -9.00%
-
Net Worth 28,144 43,110 46,354 47,726 53,868 57,844 62,361 -41.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 28,144 43,110 46,354 47,726 53,868 57,844 62,361 -41.07%
NOSH 49,376 48,988 50,385 48,700 50,819 50,299 50,700 -1.74%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -112.96% -57.12% -80.45% -89.67% -35.63% -25.66% -14.79% -
ROE -64.36% -27.27% -30.43% -32.65% -20.40% -15.07% -8.13% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 32.48 42.02 34.80 35.69 60.69 67.55 67.63 -38.59%
EPS -36.23 -24.00 -28.00 -32.00 -22.00 -17.33 -10.00 135.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.88 0.92 0.98 1.06 1.15 1.23 -40.03%
Adjusted Per Share Value based on latest NOSH - 48,700
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.64 25.20 21.47 21.28 37.77 41.61 41.99 -39.66%
EPS -22.18 -14.40 -17.28 -19.08 -13.45 -10.68 -6.21 133.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3446 0.5279 0.5676 0.5844 0.6596 0.7083 0.7636 -41.08%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.48 0.28 0.33 0.32 0.28 0.23 0.35 -
P/RPS 1.48 0.67 0.95 0.90 0.46 0.34 0.52 100.45%
P/EPS -1.31 -1.17 -1.18 -1.00 -1.29 -1.33 -3.50 -47.97%
EY -76.43 -85.71 -84.85 -100.00 -77.22 -75.36 -28.57 92.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.32 0.36 0.33 0.26 0.20 0.28 107.59%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 28/05/07 27/02/07 30/11/06 24/08/06 -
Price 0.50 0.49 0.31 0.34 0.40 0.28 0.28 -
P/RPS 1.54 1.17 0.89 0.95 0.66 0.41 0.41 141.05%
P/EPS -1.36 -2.04 -1.11 -1.06 -1.85 -1.62 -2.80 -38.12%
EY -73.37 -48.98 -90.32 -94.12 -54.05 -61.90 -35.71 61.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.56 0.34 0.35 0.38 0.24 0.23 144.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment